ABSTRACT AND DETAILED ESTIMATED COST OF THE PROPOSED CONSTRUCTION OF A

WORKING SHED CUM FFICE SHED AT

PUDUSSERY WEST VILLAGE RS. NO 218 WARD NO 24

IN

BLOCK NO 36, PUDUSSERY PANCHAYATH Owner Mahalingam, S/o Subhayyan Surabhi Nagar, Pudussery, Palakkad OFFICE SHED SL Description of work Amount No 1 2 Site Cleaning & Leveling Earth work excavation in hard soil lift up to 1.5 m with initial lead 50m etc complete No mts

PALAKKAD DISTRICT

Length Breadth Height mts mts L.S

Quantity

1000.00

19.74

0.75

0.75

11.10

Say 12 m3 @ Rs. 100/m3 3. RR Masonry in CM 1:8 for foundation and basements including all charges of material & labour charges etc complete 1st Footing Basement 1 1 19.74 19.74 0.75 0.45 0.75 0.45 11.10 3.99 15.09

1200.00

Say 15 m3 @ Rs. 1200/m3 4 Brick work M.C.M. 1:6 for superstructure using 1st class country burnt bricks with all charges of material & labour

18000.00

19.74

0.24

2.70

12.80

Deduction Door - D Window 2 2 1.00 1.00 0.24 0.24 2.10 1.35 1.00 0.65 1.65 Deduction = 12.80 1.65 = 11.15 Net total less deduction Say 12.00 m3 @ Rs. 2700/m3 5. Supplying and fixing of doors Using country wood frames Wooden paneled shutters including All charges Door 2 7500 Window 2 5500 32400.00

15000.00 11000.00 26000.00

Flooring with CC 1:4:8 using 40 mm broken stone with mortar finish in CM 1:5 20 mm thick including all cost of materials labor charges curing etc Room 1 1 Room 2 1

2.40 2.70

2.70 2.70

6.48 7.29 13.77

Say 14 m3 @ Rs 800/m3 7 Roofing with A/C roofing Sheet supporting with MS Pipe fabrication including all Cost of materials and labour Charges etc complete

11200.00

7.02

3.78

26.53 16200.00 7000.00 5000.00 3000.00

Say 27 m2 @ Rs 600/m2 8 9 10 Electrical installation and fittings White washing and painting Unforeseen items if any Total

150000.00

WORKING SHED 1. Earth work 1 60 0.75 0.75 33.75 9180.00

Say as 34 m2 @ Rs. 270/ m2 2 RR Masonry in CM 1:8 for foundation and basements including all charges of material & labour charges etc complete RR Masonry 1 1

60 60

0.75 0.50

0.75 0.50

33.75 15.00 48.75

Say as 49 m2 @ Rs. 1200/ m2 3. Bed concrete with solid rubble Stone with CC 1:4:8 using 40mm Broken stone including all costs of Materials and labour charges etc Complete 1

58800.00

20.00

10.00

200 48000.00

Say 200 m2 @ Rs. 2400/10m2 4 Roofing with GI roofing Sheet supporting with MS Pipe fabrication including all Cost of materials and labour Charges etc complete Say 240m2 @ Rs 600/m2 5 6 Electrical installation and fittings Unforeseen items if any Total Total Office shed Working shed Total

14400.00 15000.00 5020.00 280000.00

150000.00 280000.00 430000.00